ICZOOM Group Inc. (IZM)

Retail-Radio, Tv & Consumer Electronics Stores

Latest Price

$1.38

TTM P/E

2.76

Normalized P/E

2.76

Div Yield

Book Value

P/B Ratio

Valuation metrics

EPS: $0.50

Book value / share: $7.01

Formula: √(22.5 × EPS × BVPS)

Graham Number

$8.88

+543% upside

Norm. op. income: $875,032 (median of 3yr)

Tax rate: 17%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$2.13

+54% upside

Base FCF: $2M (median of recent 3yr)

Growth: 25%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$78.27

+5572% upside

EPS: $0.50

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$7.50

+443% upside